[TAWIN] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[TAWIN] TA WIN HOLDINGS BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 74.31%
YoY- -179.31%
Quarter Report
Latest QR
Upcoming QR
TAWIN's Result
TAWIN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 271,752 218,787 121,151 116,760 86,785 26,901 58.77%
PBT 8,884 9,411 2,043 1,549 -26 2,238 31.72%
Tax -411 -1,025 189 -2,143 896 -448 -1.70%
NP 8,473 8,386 2,232 -594 870 1,790 36.44%
-
NP to SH 8,473 8,386 2,232 -594 749 1,790 36.44%
-
Tax Rate 4.63% 10.89% -9.25% 138.35% - 20.02% -
Total Cost 263,279 210,401 118,919 117,354 85,915 25,111 59.95%
-
Net Worth 74,748 68,890 39,941 40,000 58,699 59,013 4.83%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 74,748 68,890 39,941 40,000 58,699 59,013 4.83%
NOSH 56,151 55,714 39,941 40,000 40,000 40,044 6.99%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.12% 3.83% 1.84% -0.51% 1.00% 6.65% -
ROE 11.34% 12.17% 5.59% -1.49% 1.28% 3.03% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 483.96 392.69 303.32 291.90 216.96 67.18 48.39%
EPS 15.09 15.05 5.59 -1.49 1.87 4.47 27.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3312 1.2365 1.00 1.00 1.4675 1.4737 -2.01%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.89 6.35 3.52 3.39 2.52 0.78 58.81%
EPS 0.25 0.24 0.06 -0.02 0.02 0.05 37.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.02 0.0116 0.0116 0.017 0.0171 4.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.88 1.24 1.73 1.36 1.30 1.77 -
P/RPS 0.18 0.32 0.57 0.47 0.60 2.63 -41.49%
P/EPS 5.83 8.24 30.96 -91.58 69.43 39.60 -31.81%
EY 17.15 12.14 3.23 -1.09 1.44 2.53 46.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.00 1.73 1.36 0.89 1.20 -11.26%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/05 25/11/04 31/10/03 22/11/02 20/11/01 - -
Price 0.90 1.33 1.80 1.49 1.49 0.00 -
P/RPS 0.19 0.34 0.59 0.51 0.69 0.00 -
P/EPS 5.96 8.84 32.21 -100.34 79.57 0.00 -
EY 16.77 11.32 3.10 -1.00 1.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.08 1.80 1.49 1.02 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment